Valuation Supalai Thailand S.E.

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-08-10			5-day change	1st Jan Change
15.80 ^THB	-0.63%		-2.47%	-7.06%

07-06	Yuanta Securities Investment Consulting Downgrades Supalai to Hold From Buy; Price Target is THB16	MT
05-13	Supalai Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	44,223	47,459	36,327	35,546	32,070	29,806	-	-
Change	-	7.32%	-23.46%	-2.15%	-9.78%	-7.06%	-	-
Enterprise Value (EV) ¹	62,487	47,459	58,780	64,609	66,269	62,226	62,441	62,000
Change	-	-24.05%	23.85%	9.92%	2.57%	-6.1%	0.35%	-0.71%
P/E	6.25x	5.8x	6.06x	5.74x	8.13x	7.09x	6.7x	6.1x
PBR	1.05x	-	0.72x	0.67x	0.6x	0.54x	0.52x	0.5x
PEG	-	0.4x	-0.2x	1.76x	-0.2x	1.06x	1.18x	0.62x
Capitalization / Revenue	1.52x	1.38x	1.17x	1.14x	1.33x	1.18x	1.15x	1.08x
EV / Revenue	2.14x	1.38x	1.89x	2.07x	2.75x	2.47x	2.41x	2.26x
EV / EBITDA	7.4x	4.99x	7.96x	8.43x	14.2x	11.7x	11.2x	10.7x
EV / EBIT	7.51x	5.06x	8.11x	8.66x	14.8x	13.1x	12.5x	11.1x
EV / FCF	15.9x	-	-227x	-69.5x	93.1x	11.9x	19.4x	15.6x
FCF Yield	6.28%	-	-0.44%	-1.44%	1.07%	8.43%	5.14%	6.39%
Dividend per Share ²	1	-	1.45	1.35	1.4	1.24	1.268	1.35
Rate of return	4.41%	-	7.8%	7.42%	8.24%	7.85%	8.02%	8.54%
EPS ²	3.63	4.19	3.07	3.17	2.09	2.23	2.357	2.589
Distribution rate	27.5%	-	47.2%	42.6%	67%	55.6%	53.8%	52.1%
Net sales ¹	29,160	34,486	31,177	31,194	24,124	25,233	25,928	27,487
EBITDA ¹	8,444	9,514	7,386	7,665	4,680	5,334	5,567	5,818
EBIT ¹	8,321	9,387	7,249	7,462	4,467	4,750	5,000	5,584
Net income ¹	7,070	8,173	5,989	6,190	4,015	4,319	4,563	4,993
Net Debt ¹	18,264	-	22,453	29,064	34,200	32,420	32,635	32,194
Reference price ²	22.70	24.30	18.60	18.20	17.00	15.80	15.80	15.80
Nbr of stocks (in thousands)	1,948,141	1,953,054	1,953,054	1,953,054	1,886,454	1,886,454	-	-
Announcement Date	2/22/22	2/21/23	2/20/24	2/25/25	2/25/26	-	-	-

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SUN HUNG KAI PROPERTIES LIMITED	15.16x	4.81x	12.94x	3.34%	43.1B
CHINA RESOURCES LAND LIMITED	8.65x	1.5x	7.83x	4.11%	29.9B
MITSUBISHI ESTATE CO., LTD.	18.41x	4.03x	16.47x	1.34%	28.14B
EMAAR PROPERTIES	6.36x	0.35x	0.73x	8.93%	26.95B
MITSUI FUDOSAN CO., LTD.	13.66x	3.05x	14.7x	2.59%	24.8B
ALPHA DHABI HOLDING	8.29x	0.92x	3.34x	2.7%	21.2B
CK ASSET HOLDINGS LIMITED	8.92x	2.3x	7.07x	3.91%	21.01B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.7x	6.59x	17.66x	1.55%	19.85B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.1x	1.64x	14.18x	3.74%	18.4B
Average	11.47x	2.80x	10.55x	3.58%	25.93B
Weighted average by Cap.	11.83x	2.91x	10.59x	3.64%